Recipe Warehouse
SM43ApprovedSmoothie · 22 oz
Your Wish : Lychee Grape Edition
ยัวร์วิช ลิ้นจี่ องุ่น อิดิชัน
Edit menu details (name, category, size, status)
At RiskNew menuPrices ex-VATSource: Recipe DB export (NEW — not in Master COGS)Delivery price: Recipe DB export — delivery > dine-in (correct)
COG by channel
Target COG 30% · ex-VAT prices (approved COGS) · ฿
| Channel | Price | Cost | COG% | Profit | Margin |
|---|---|---|---|---|---|
| Dine-in | ฿149.53 | ฿40.50 | 27.1% | ฿109.03 | 72.9% |
| Dine-in + Packaging | ฿149.53 | ฿44.63 | 29.8% | ฿104.91 | 70.2% |
| Delivery | ฿154.21 | ฿44.63 | 28.9% | ฿109.58 | 71.1% |
| Foodpanda | — | ฿44.63 | — | — | — |
Recipe (BOM per cup)
Dine-in & Delivery quantities · cost rolls up through mixes
| Ingredient | Level / Source | Unit cost | Qty DI | Qty DL | DI cost |
|---|
Source allocation (Dine-in)
Local Buy vs Jiancha Trading — recursive through mixes to leaf source.
Pricing & link
Expanded Bill of Materials (raw purchase per cup)
Mixes broken down to raw materials, yield-compounded — for ordering & forecasting
| Item | Raw material | Via | Level | Source | Amount |
|---|